Valuation SEMITEC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
2,475.00 ^JPY	+2.19%		-6.50%	+6.50%

03-25	Tranche Update on SEMITEC Corporation's Equity Buyback Plan announced on November 13, 2025.	CI
03-23	SEMITEC Corporation's Equity Buyback announced on November 13, 2025, has closed with 204,000 shares, representing 2.03% for ¥493.05 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,631	27,764	19,679	18,176	22,188	23,750	-
Change	-	28.36%	-29.12%	-7.64%	22.07%	7.04%	-
Enterprise Value (EV)	19,868	22,187	12,174	8,820	14,839	23,750	23,750
Change	-	11.67%	-45.13%	-27.55%	68.25%	60.05%	0%
P/E	8.01x	8.79x	9.41x	5.86x	8.13x	9.41x	9.41x
PBR	1.39x	1.47x	0.92x	0.78x	0.9x	0.88x	0.82x
PEG	-	0.5x	-0.3x	0.1x	-1.53x	-1.98x	-
Capitalization / Revenue	1.03x	1.2x	0.87x	0.72x	0.87x	0.9x	0.86x
EV / Revenue	0x	0x	0x	0x	0x	0.9x	0.86x
EV / EBITDA	0x	0x	0x	0x	0x	4.57x	4.32x
EV / EBIT	0x	0x	0x	0x	0x	6.79x	6.79x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	20	25	26	40	47	65	70
Rate of return	1.05%	1.02%	1.44%	2.34%	2.09%	2.63%	2.83%
EPS ²	237.4	277.7	191.9	291.7	276.2	263.1	263.1
Distribution rate	8.42%	9%	13.5%	13.7%	17%	24.7%	26.6%
Net sales ¹	21,072	23,232	22,675	25,334	25,458	26,500	27,500
EBITDA ¹	4,246	4,750	4,676	5,081	4,736	5,200	5,500
EBIT ¹	3,247	3,678	3,571	3,915	3,535	3,500	3,500
Net income ¹	2,699	3,157	2,148	3,113	2,690	2,600	2,600
Net Debt	-1,763	-5,577	-7,505	-9,356	-7,349	-	-
Reference price ²	1,902.50	2,442.00	1,806.00	1,708.00	2,245.00	2,475.00	2,475.00
Nbr of stocks (in thousands)	11,370	11,370	10,896	10,642	9,883	9,596	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/13/25	5/12/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEMITEC CORPORATION	9.41x	-	-	2.63%	150M
AMPHENOL CORPORATION	30.98x	5.8x	17.65x	0.64%	196B
KEYENCE CORPORATION	34.56x	12.31x	22.45x	0.79%	124B
CORNING INCORPORATED	49.11x	6.18x	21.15x	0.86%	114B
HON HAI PRECISION INDUSTRY CO., LTD.	13.1x	0.3x	6.58x	3.84%	105B
MURATA MANUFACTURING CO., LTD.	34.04x	5.55x	18.18x	1.02%	79.55B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	56.2x	6.08x	27.82x	0.24%	65.65B
EOPTOLINK TECHNOLOGY INC., LTD.	19.98x	7.12x	14.45x	0.63%	63.95B
LUXSHARE PRECISION INDUSTRY CO., LTD.	16.09x	0.96x	10.77x	0.79%	53.9B
COHERENT CORP.	31.46x	4.47x	16.86x	0.02%	45.87B
Average	29.49x	5.42x	17.32x	1.15%	84.8B
Weighted average by Cap.	32.20x	5.84x	17.56x	1.07%